[FM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -71.63%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 265,501 190,870 124,414 58,800 229,424 175,634 125,928 64.64%
PBT 21,805 15,255 10,823 5,383 19,333 13,668 9,346 76.18%
Tax -4,724 -2,782 -1,908 -1,098 -4,285 -3,065 -2,212 66.06%
NP 17,081 12,473 8,915 4,285 15,048 10,603 7,134 79.25%
-
NP to SH 16,438 11,763 8,067 3,848 13,564 9,523 6,732 81.62%
-
Tax Rate 21.66% 18.24% 17.63% 20.40% 22.16% 22.42% 23.67% -
Total Cost 248,420 178,397 115,499 54,515 214,376 165,031 118,794 63.75%
-
Net Worth 94,904 92,545 92,472 87,675 84,014 81,590 81,563 10.65%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,083 3,044 - - 5,479 2,435 - -
Div Payout % 37.01% 25.88% - - 40.39% 25.58% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 94,904 92,545 92,472 87,675 84,014 81,590 81,563 10.65%
NOSH 121,672 121,770 121,674 121,772 121,759 121,777 121,735 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.43% 6.53% 7.17% 7.29% 6.56% 6.04% 5.67% -
ROE 17.32% 12.71% 8.72% 4.39% 16.14% 11.67% 8.25% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 218.21 156.75 102.25 48.29 188.42 144.23 103.44 64.70%
EPS 13.51 9.66 6.63 3.16 11.14 7.82 5.53 81.68%
DPS 5.00 2.50 0.00 0.00 4.50 2.00 0.00 -
NAPS 0.78 0.76 0.76 0.72 0.69 0.67 0.67 10.69%
Adjusted Per Share Value based on latest NOSH - 121,772
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.54 34.18 22.28 10.53 41.08 31.45 22.55 64.63%
EPS 2.94 2.11 1.44 0.69 2.43 1.71 1.21 81.02%
DPS 1.09 0.55 0.00 0.00 0.98 0.44 0.00 -
NAPS 0.1699 0.1657 0.1656 0.157 0.1504 0.1461 0.1461 10.61%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.67 0.68 0.67 0.52 0.52 0.50 0.46 -
P/RPS 0.31 0.43 0.66 1.08 0.28 0.35 0.44 -20.87%
P/EPS 4.96 7.04 10.11 16.46 4.67 6.39 8.32 -29.23%
EY 20.16 14.21 9.90 6.08 21.42 15.64 12.02 41.29%
DY 7.46 3.68 0.00 0.00 8.65 4.00 0.00 -
P/NAPS 0.86 0.89 0.88 0.72 0.75 0.75 0.69 15.86%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 30/11/09 28/08/09 27/05/09 25/02/09 -
Price 0.77 0.64 0.57 0.68 0.49 0.49 0.50 -
P/RPS 0.35 0.41 0.56 1.41 0.26 0.34 0.48 -19.03%
P/EPS 5.70 6.63 8.60 21.52 4.40 6.27 9.04 -26.53%
EY 17.55 15.09 11.63 4.65 22.73 15.96 11.06 36.15%
DY 6.49 3.91 0.00 0.00 9.18 4.08 0.00 -
P/NAPS 0.99 0.84 0.75 0.94 0.71 0.73 0.75 20.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment